| Revenue | DKK 7,2M | +0% |
| EBITDA | DKK 490K | +100% |
| Net profit | DKK 293K | +227% |
| Total assets | DKK 1,5M | +10% |
| Equity | DKK 766K | +62% |
| Employees | 21 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.311 | 6.660 | 7.189 | 7.154 | 7.161 |
| Staff expenses | -5.974 | -6.241 | -7.064 | -6.909 | -6.671 |
| EBITDA | 337 | 419 | 125 | 245 | 490 |
| Depreciation & amort. | -209 | -269 | -91 | -91 | -91 |
| EBIT | 128 | 150 | 34 | 154 | 398 |
| Net financials | -39 | -40 | -16 | -37 | -22 |
| Profit before tax | 89 | 110 | 17 | 116 | 376 |
| Tax | 21 | 26 | 6 | 27 | 83 |
| Net profit | 68 | 84 | 11 | 90 | 293 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.796 | 1.547 | 1.573 | 1.405 | 1.546 |
| Equity | 287 | 371 | 382 | 472 | 766 |
| Long-term debt | 168 | 593 | 448 | 399 | 254 |
| Short-term debt | 1.325 | 555 | 709 | 473 | 422 |
| Total debt | 1.493 | 1.148 | 1.157 | 873 | 676 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FD Management | Management | 2024 |
| Former (3) | ||
JS Management | Management | 2020 – 2021 |
TJ Management | Management | 2021 – 2023 |
LN Management | Management | 2016 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Chairman | 2023 | |
| Deputy Chairman | 2025 | |
| Board of Directors | 2016 | |
| Board of Directors | 2024 | |
| Board of Directors | 2025 | |
| Former (4) | ||
| Board of Directors | 2019 – 2024 | |
| Chairman | 2016 – 2019 | |
| Chairman | 2019 – 2023 | |
| Deputy Chairman | 2024 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2016 | |
| Individual | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Demolade Spring | Management | 0 companies |
| Jarvis Søgård | Management | 0 companies |
| Tenna Jannie Petersen | Management | 0 companies |
| Lars Nagel Albertsen | Management | 0 companies |
| Jesper Holm | Chairman | 0 companies |
| Tine Andersen Nexø | Board of Directors | 0 companies |
| Ove Christian Frankel | Chairman | 0 companies |
| Christina Brønnum Bay | Deputy Chairman | 0 companies |
| Søren Torrense Hansen | Chairman | 0 companies |
| Lone Agnes Hauberg Johansen | Deputy Chairman | 0 companies |
| Jens Ove Hvid Pedersen | Board of Directors | 0 companies |
| Anette Brandhøj Rubin | Board of Directors | 0 companies |
| Kristian Bendix Nielsen | Board of Directors | 0 companies |